Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-535.9%
-SEK 17.35
vs SEK 3.98 price
Levered DCF
-SEK 33.08
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
15.59
Safe zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-12.5×-10.13×-7.3×-12.83×-8.16×-11.93×-5.11×-2.84×
P/B3.52×4.83×2.54×6.18×2.84×4.86×3.56×2.38×
P/S18.2×14.5×13.61×3,032.33×1,946.91×4,933.96×2,428×52.81×
EV / EBITDA-18.46×-21.76×-11.2×-15.65×-9.83×-16.18×-9.13×-2.55×
Gross margin-158.0%38.6%337.5%237.1%11170.1%3145.7%34.7%295.0%
Operating margin-158.0%-135.8%-181.2%-21707.8%-22918.9%-35523.4%-43435.2%-1872.9%
Net margin-143.7%-141.6%-188.1%-23775.0%-23742.7%-41445.7%-47394.8%-1858.3%
Current ratio1.31×0.76×1.43×6.32×4.72×4.87×5.93×2.67×
Debt / equity0×0.19×0.21×0.26×0.26×0.33×0.26×0.21×
Interest coverage-28×-19.73×-17.82×-31.36×-20.2×-16.51×-40.07×-341.02×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-27.8%-47.1%-35.1%-48.5%-34.7%-40.8%-69.4%-83.7%
Return on invested capital-30.4%-37.8%-28.0%-35.2%-26.6%-26.3%-49.1%-66.3%
Return on assets-24.0%-33.4%-24.3%-36.4%-25.7%-28.7%-50.9%-58.5%
Free cash flow yield-6.1%-11.7%-31.8%-6.3%-16.0%-7.8%-13.0%-26.6%
Earnings yield-7.9%-9.8%-13.8%-7.8%-12.2%-8.4%-19.5%-35.2%
Enterprise valueSEK 767.7MSEK 580MSEK 356.5MSEK 734MSEK 296.9MSEK 449.7MSEK 417.5MSEK 300.3M
Net debt / EBITDA0.79×-0.05×-0.1×0.9×0.74×0.51×1.12×0.35×
Cash conversion cycle (days)1-111026,1376,0728,1662111,403